Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $52,395 initial cash invested.
-12.18%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$1,335
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,867 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,335
Total Expenses
$1,867
Mortgage P&I
97%
$1,290
Property Taxes
8%
$112
Home Insurance
9%
$117
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0